eClerx Services Ltd

About [ edit ]

eClerx Services provides critical business operations services to global Fortune 500 clients, including several of the worlds leading companies across financial services, cable and telecommunications, retail, fashion, media & entertainment, manufacturing, travel and leisure, software and hightech. The Company provides innovative business process management, change management, datadriven insights, advanced analytics powered by subject matter experts and smart automation.(Source : 202003-01 Annual Report Page No:104)

  • Market Cap 3,268 Cr.
  • Current Price 939
  • High / Low 1,044 / 320
  • Stock P/E 13.7
  • Book Value 378
  • Dividend Yield 0.11 %
  • ROCE 18.8 %
  • ROE 13.8 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 8.82% over past five years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
361 352 356 358 365 355 356 375 351 337 361 394
280 275 273 291 284 290 278 273 273 255 259 282
Operating Profit 81 77 83 67 81 65 78 103 78 81 102 112
OPM % 23% 22% 23% 19% 22% 18% 22% 27% 22% 24% 28% 28%
Other Income 17 20 19 0 10 10 9 12 17 13 6 9
Interest 0 0 0 0 0 4 5 5 5 5 5 5
Depreciation 13 9 10 12 13 17 18 18 18 17 20 20
Profit before tax 85 87 92 54 78 53 64 92 71 73 83 96
Tax % 24% 31% 24% 28% 24% 25% 32% 24% 22% 29% 26% 26%
Net Profit 64 60 70 39 59 40 44 70 55 52 61 71
EPS in Rs 16.68 15.56 18.08 10.07 15.29 10.76 11.87 18.89 14.98 14.00 17.48 20.36
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
197 257 342 473 661 841 942 1,314 1,330 1,365 1,431 1,438 1,443
126 173 208 283 406 486 626 833 869 998 1,122 1,113 1,069
Operating Profit 72 84 135 190 255 355 316 481 461 367 309 325 373
OPM % 36% 33% 39% 40% 39% 42% 34% 37% 35% 27% 22% 23% 26%
Other Income 5 5 14 22 -18 11 32 37 28 61 49 47 45
Interest 0 0 0 0 0 1 1 1 2 1 1 20 20
Depreciation 7 7 9 13 26 33 50 57 52 48 45 71 76
Profit before tax 69 83 139 199 211 332 298 460 436 380 311 281 323
Tax % 11% 11% 12% 20% 19% 23% 23% 26% 19% 24% 27% 26%
Net Profit 62 74 122 160 172 256 230 342 354 290 228 209 239
EPS in Rs 16.34 19.30 31.80 41.28 43.12 63.44 56.71 83.72 88.99 75.07 58.96 56.51 66.82
Dividend Payout % 38% 45% 53% 32% 44% 41% 46% 1% 1% 1% 2% 2%
Compounded Sales Growth
10 Years:19%
5 Years:9%
3 Years:3%
TTM:-1%
Compounded Profit Growth
10 Years:11%
5 Years:-3%
3 Years:-17%
TTM:12%
Stock Price CAGR
10 Years:7%
5 Years:-7%
3 Years:-11%
1 Year:55%
Return on Equity
10 Years:29%
5 Years:23%
3 Years:17%
Last Year:14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
19 19 29 29 30 30 30 41 40 38 38 36 34
Reserves 147 181 209 314 408 559 685 1,052 1,186 1,229 1,455 1,377 1,284
Borrowings 0 0 0 0 0 0 0 4 1 6 2 157 157
48 47 114 118 163 201 242 192 171 146 89 153 205
Total Liabilities 214 247 353 461 601 790 957 1,288 1,398 1,419 1,584 1,723 1,680
31 30 30 44 135 155 167 365 325 343 348 480 489
CWIP 0 2 7 4 1 1 1 0 2 0 0 1 1
Investments 85 77 28 100 35 115 155 219 252 165 286 437 360
98 137 288 313 430 518 634 704 820 910 950 806 831
Total Assets 214 247 353 461 601 790 957 1,288 1,398 1,419 1,584 1,723 1,680

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
40 61 102 173 153 195 243 418 312 305 206 333
-27 4 33 -83 -34 -129 -62 -167 -175 26 -230 24
-14 -38 -31 -72 -53 -84 -115 -165 -245 -304 -54 -308
Net Cash Flow -1 26 104 17 66 -17 66 86 -108 28 -77 49

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 46% 45% 68% 69% 54% 65% 46% 51% 38% 29% 22% 19%
Debtor Days 83 56 70 33 36 43 49 52 59 62 62 60
Inventory Turnover 49.74 28.23 27.16 26.60 28.36

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
50.31 50.60 50.57 50.56 50.53 50.76 50.76 50.76 50.76 50.76 53.81 53.81
24.87 24.40 24.24 24.18 23.06 22.58 19.02 17.84 17.56 15.85 17.01 18.56
15.05 15.87 17.00 16.98 16.79 16.43 19.61 20.51 21.24 21.67 15.77 13.69
8.59 7.71 6.37 6.13 7.25 7.84 8.22 8.50 8.06 9.34 10.89 11.41
1.18 1.42 1.82 2.15 2.37 2.39 2.39 2.39 2.39 2.39 2.53 2.53

Documents

Add document